Financhill
Sell
20

TPH Quote, Financials, Valuation and Earnings

Last price:
$31.37
Seasonality move :
3.55%
Day range:
$30.94 - $32.12
52-week range:
$30.25 - $47.78
Dividend yield:
0%
P/E ratio:
6.45x
P/S ratio:
0.66x
P/B ratio:
0.86x
Volume:
933.1K
Avg. volume:
1M
1-year change:
-10.95%
Market cap:
$2.9B
Revenue:
$4.5B
EPS (TTM):
$4.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $4B $4.3B $3.7B $4.5B
Revenue Growth (YoY) 5.76% 22.14% 9.2% -14.56% 20.93%
 
Cost of Revenues $2.5B $3B $3.2B $2.9B $3.4B
Gross Profit $728.1M $992.1M $1.2B $833.3M $1.1B
Gross Profit Margin 22.33% 24.91% 26.69% 22.43% 23.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $349.4M $379.4M $387.5M $402.4M $472.6M
Other Inc / (Exp) -$2.8M $15.5M $2.7M $39.3M $40M
Operating Expenses $351.9M $381.9M $390.2M $405.3M $475.6M
Operating Income $376.2M $610.2M $770.5M $428M $576.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $373.4M $625.7M $773.2M $467.4M $616.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91.2M $156.4M $190.8M $118.2M $158.9M
Net Income to Company $282.2M $469.3M $582.4M $349.2M $458M
 
Minority Interest in Earnings -- -- -$6.3M -$5.5M $59K
Net Income to Common Excl Extra Items $282.2M $469.3M $576.1M $343.7M $458M
 
Basic EPS (Cont. Ops) $2.18 $4.16 $5.60 $3.48 $4.87
Diluted EPS (Cont. Ops) $2.17 $4.12 $5.54 $3.45 $4.83
Weighted Average Basic Share $129.4M $112.8M $102.9M $98.7M $94M
Weighted Average Diluted Share $130M $113.8M $104M $99.7M $94.9M
 
EBITDA $405.7M $642.6M $798.6M $454.9M $607.9M
EBIT $376.2M $610.2M $770.5M $428M $576.9M
 
Revenue (Reported) $3.3B $4B $4.3B $3.7B $4.5B
Operating Income (Reported) $376.2M $610.2M $770.5M $428M $576.9M
Operating Income (Adjusted) $376.2M $610.2M $770.5M $428M $576.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.2B $1.5B $1.3B $1.3B
Revenue Growth (YoY) -7.05% 14.06% 25.85% -17.28% -0.46%
 
Cost of Revenues $807.1M $915.1M $1.1B $971.1M $959.4M
Gross Profit $253.7M $294.9M $387.7M $288.6M $294.5M
Gross Profit Margin 23.92% 24.37% 25.46% 22.91% 23.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $103.2M $102.5M $114.7M $115.5M $126M
Other Inc / (Exp) $4M $4.5M $1.8M $8.7M $7.8M
Operating Expenses $103.8M $102.9M $115.4M $116.2M $126.7M
Operating Income $150M $192M $272.3M $172.4M $167.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $154M $196.6M $274.1M $181.2M $175.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.9M $49.1M $68.7M $46.4M $46.3M
Net Income to Company $115.1M $147.4M $205.4M $134.8M $129.2M
 
Minority Interest in Earnings -- -- -$2.4M -$1.9M --
Net Income to Common Excl Extra Items $115.1M $147.4M $203M $132.8M $129.2M
 
Basic EPS (Cont. Ops) $0.93 $1.34 $2.01 $1.38 $1.39
Diluted EPS (Cont. Ops) $0.92 $1.33 $1.98 $1.36 $1.37
Weighted Average Basic Share $123.9M $102.5M $100.9M $96.1M $93.1M
Weighted Average Diluted Share $124.8M $103.7M $102.4M $97.4M $94.4M
 
EBITDA $160.3M $200.4M $281.7M $179.2M $175.2M
EBIT $150M $192M $272.3M $172.4M $167.7M
 
Revenue (Reported) $1.1B $1.2B $1.5B $1.3B $1.3B
Operating Income (Reported) $150M $192M $272.3M $172.4M $167.7M
Operating Income (Adjusted) $150M $192M $272.3M $172.4M $167.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $4B $4.3B $3.7B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $3B $3.2B $2.9B $3.4B
Gross Profit $728.1M $992.1M $1.2B $833.3M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $349.4M $379.4M $387.5M $402.4M $472.6M
Other Inc / (Exp) -$2.8M $15.5M $2.7M $39.3M $40M
Operating Expenses $351.9M $381.9M $390.2M $405.3M $475.6M
Operating Income $376.2M $610.2M $770.5M $428M $576.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $373.4M $625.7M $773.2M $467.4M $616.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91.2M $156.4M $190.8M $118.2M $158.9M
Net Income to Company $282.2M $469.3M $582.4M $349.2M $458M
 
Minority Interest in Earnings -- -- -$6.3M -$5.5M $59K
Net Income to Common Excl Extra Items $282.2M $469.3M $576.1M $343.7M $458M
 
Basic EPS (Cont. Ops) $2.21 $4.12 $5.63 $3.50 $4.87
Diluted EPS (Cont. Ops) $2.20 $4.09 $5.57 $3.45 $4.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $405.7M $642.6M $798.6M $454.9M $607.9M
EBIT $376.2M $610.2M $770.5M $428M $576.9M
 
Revenue (Reported) $3.3B $4B $4.3B $3.7B $4.5B
Operating Income (Reported) $376.2M $610.2M $770.5M $428M $576.9M
Operating Income (Adjusted) $376.2M $610.2M $770.5M $428M $576.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4B $4.3B $3.7B $4.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.2B $2.9B $3.4B --
Gross Profit $992.1M $1.2B $833.3M $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $379.4M $387.5M $402.4M $472.6M --
Other Inc / (Exp) $15.5M $2.7M $39.3M $40M --
Operating Expenses $381.9M $390.2M $405.3M $475.6M --
Operating Income $610.2M $770.5M $428M $576.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $625.7M $773.2M $467.4M $616.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $156.4M $190.8M $118.2M $158.9M --
Net Income to Company $469.3M $582.4M $349.2M $458M --
 
Minority Interest in Earnings -- -$6.3M -$5.5M $59K --
Net Income to Common Excl Extra Items $469.3M $576.1M $343.7M $458M --
 
Basic EPS (Cont. Ops) $4.12 $5.63 $3.50 $4.87 --
Diluted EPS (Cont. Ops) $4.09 $5.57 $3.45 $4.83 --
Weighted Average Basic Share $451.4M $411.7M $394.8M $375.9M --
Weighted Average Diluted Share $455.3M $416.1M $398.8M $379.6M --
 
EBITDA $642.6M $798.6M $454.9M $607.9M --
EBIT $610.2M $770.5M $428M $576.9M --
 
Revenue (Reported) $4B $4.3B $3.7B $4.5B --
Operating Income (Reported) $610.2M $770.5M $428M $576.9M --
Operating Income (Adjusted) $610.2M $770.5M $428M $576.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $621.3M $681.5M $889.7M $869M $970M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.6M $53.1M $113.1M $158.6M $43.1M
Inventory $2.9B $3.1B $3.2B $3.3B $3.2B
Prepaid Expenses $15M $11.8M $19.2M $8.5M $11.6M
Other Current Assets -- -- -- -- --
Total Current Assets $3.6B $3.9B $4.3B $4.4B $4.2B
 
Property Plant And Equipment $48.8M $73.7M $65.2M $66.4M $66.3M
Long-Term Investments $75.1M $118.1M $129.8M $131.8M $173.9M
Goodwill $139.3M $139.3M -- -- --
Other Intangibles $20.8M $18.5M $157.8M $157.8M $157.4M
Other Long-Term Assets $25M $7.5M $6.2M $9.7M $138.9M
Total Assets $4B $4.3B $4.7B $4.9B $4.9B
 
Accounts Payable $79.7M $84.9M $62.3M $64.8M $68.2M
Accrued Expenses $53.5M $65.6M $70M $77M $82.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $192.6M $244M $195.8M $212M $203.5M
 
Long-Term Debt $1.3B $1.3B $1.4B $1.4B $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.9B $1.9B $1.9B $1.6B
 
Common Stock $1.2M $1.1M $1M $955K $925K
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2B $2.4B $2.8B $3B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12K $12K $4.1M $2.7M $12K
Total Equity $2.2B $2.4B $2.8B $3B $3.3B
 
Total Liabilities and Equity $4B $4.3B $4.7B $4.9B $4.9B
Cash and Short Terms $621.3M $681.5M $889.7M $869M $970M
Total Debt $1.3B $1.3B $1.4B $1.4B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $621.3M $681.5M $889.7M $869M $970M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.6M $53.1M $113.1M $158.6M $43.1M
Inventory $2.9B $3.1B $3.2B $3.3B $3.2B
Prepaid Expenses $15M $11.8M $19.2M $8.5M $11.6M
Other Current Assets -- -- -- -- --
Total Current Assets $3.6B $3.9B $4.3B $4.4B $4.2B
 
Property Plant And Equipment $48.8M $73.7M $65.2M $66.4M $66.3M
Long-Term Investments $75.1M $118.1M $129.8M $131.8M $173.9M
Goodwill $139.3M $139.3M -- -- --
Other Intangibles $20.8M $18.5M $157.8M $157.8M $157.4M
Other Long-Term Assets $25M $7.5M $6.2M $9.7M $138.9M
Total Assets $4B $4.3B $4.7B $4.9B $4.9B
 
Accounts Payable $79.7M $84.9M $62.3M $64.8M $68.2M
Accrued Expenses $53.5M $65.6M $70M $77M $82.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $192.6M $244M $195.8M $212M $203.5M
 
Long-Term Debt $1.3B $1.3B $1.4B $1.4B $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.9B $1.9B $1.9B $1.6B
 
Common Stock $1.2M $1.1M $1M $955K $925K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12K $12K $4.1M $2.7M $12K
Total Equity $2.2B $2.4B $2.8B $3B $3.3B
 
Total Liabilities and Equity $4B $4.3B $4.7B $4.9B $4.9B
Cash and Short Terms $621.3M $681.5M $889.7M $869M $970M
Total Debt $1.3B $1.3B $1.4B $1.4B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $282.2M $469.3M $582.4M $349.2M $458M
Depreciation & Amoritzation $29.5M $32.4M $28M $26.9M $31M
Stock-Based Compensation $16.9M $20.9M $18.8M $19.9M $33.5M
Change in Accounts Receivable $5.7M -$53.4M -$52.5M -$55.2M -$809K
Change in Inventories $157.1M -$161M -$123.1M -$172.7M $182.7M
Cash From Operations $588M $419.5M $444.3M $195.3M $696.1M
 
Capital Expenditures $22.8M $29.5M $43.6M $25.4M $23.3M
Cash Acquisitions -$65.3M -$42.6M -$14.5M -$17M -$73.2M
Cash From Investing -$88M -$72.1M -$58.1M -$26.4M -$63.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $859M -- $112.4M $910K $633.5M
Long-Term Debt Repaid -$808.8M -$8.5M -$75.5M -- -$996.8M
Repurchase of Common Stock -$250.7M -$276M -$202.6M -$174.6M -$146.7M
Other Financing Activities -$10.2M -$8.2M -$14M -$16.8M -$22.6M
Cash From Financing -$207.7M -$287.2M -$178M -$189.6M -$531.5M
 
Beginning Cash (CF) $329M $621.3M $681.5M $889.7M $869M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $292.3M $60.2M $208.1M -$20.7M $101.1M
Ending Cash (CF) $621.3M $681.5M $889.7M $869M $970M
 
Levered Free Cash Flow $565.2M $390M $400.7M $169.9M $672.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $115.1M $147.4M $205.4M $134.8M $129.2M
Depreciation & Amoritzation $10.3M $8.3M $9.4M $6.8M $7.4M
Stock-Based Compensation $6M $8.4M $2M $4.9M $9.2M
Change in Accounts Receivable $9.9M -$30.1M $47K -$105.2M -$32.4M
Change in Inventories $79M $63M $432.1M $75.1M $257.2M
Cash From Operations $249.9M $215.6M $625.8M $70.5M $360.3M
 
Capital Expenditures $6M $10M $5.9M $6.2M $4.4M
Cash Acquisitions -$38.4M -$42.6M $2.5M -$10.5M -$48.4M
Cash From Investing -$44.5M -$52.2M -$3.4M -$848K -$37.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9M -- $37.4M -- $350.7M
Long-Term Debt Repaid -- -$6.9M -- -- -$327M
Repurchase of Common Stock -$86.7M -$62.6M -- -$50M -$50M
Other Financing Activities -$2K -- -$3K -$18K -$2.1M
Cash From Financing -$77.7M -$69.2M $39.1M -$49.7M -$28.5M
 
Beginning Cash (CF) $493.6M $587.4M $228.1M $849M $676M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127.7M $94.1M $661.5M $19.9M $294.1M
Ending Cash (CF) $621.3M $681.5M $889.7M $869M $970M
 
Levered Free Cash Flow $243.8M $205.5M $620M $64.2M $355.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $282.2M $469.3M $582.4M $349.2M $458M
Depreciation & Amoritzation $29.5M $32.4M $28M $26.9M $31M
Stock-Based Compensation $16.9M $20.9M $18.8M $19.9M $33.5M
Change in Accounts Receivable $5.7M -$53.4M -$52.5M -$55.2M -$809K
Change in Inventories $157.1M -$161M -$123.1M -$172.7M $182.7M
Cash From Operations $588M $419.5M $444.3M $195.3M $696.1M
 
Capital Expenditures $22.8M $29.5M $43.6M $25.4M $23.3M
Cash Acquisitions -$65.3M -$42.6M -$14.5M -$17M -$73.2M
Cash From Investing -$88M -$72.1M -$58.1M -$26.4M -$63.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $859M -- -- -- --
Long-Term Debt Repaid -- -$8.5M -$75.5M -- --
Repurchase of Common Stock -$250.7M -$276M -$202.6M -$174.6M -$146.7M
Other Financing Activities -$10.2M -$8.2M -$14M -$16.8M -$22.6M
Cash From Financing -$207.7M -$287.2M -$178M -$189.6M -$531.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $292.3M $60.2M $208.1M -$20.7M $101.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $565.2M $390M $400.7M $169.9M $672.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $469.3M $582.4M $349.2M $458M --
Depreciation & Amoritzation $32.4M $28M $26.9M $31M --
Stock-Based Compensation $20.9M $18.8M $19.9M $33.5M --
Change in Accounts Receivable -$53.4M -$52.5M -$55.2M -$809K --
Change in Inventories -$161M -$123.1M -$172.7M $182.7M --
Cash From Operations $419.5M $444.3M $195.3M $696.1M --
 
Capital Expenditures $29.5M $43.6M $25.4M $23.3M --
Cash Acquisitions -$42.6M -$14.5M -$17M -$73.2M --
Cash From Investing -$72.1M -$58.1M -$26.4M -$63.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $112.4M $910K $633.5M --
Long-Term Debt Repaid -$8.5M -$75.5M -- -$996.8M --
Repurchase of Common Stock -$276M -$202.6M -$174.6M -$146.7M --
Other Financing Activities -$8.2M -$14M -$16.8M -$22.6M --
Cash From Financing -$287.2M -$178M -$189.6M -$531.5M --
 
Beginning Cash (CF) $2.3B $1.6B $3.7B $3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.2M $208.1M -$20.7M $101.1M --
Ending Cash (CF) $2.4B $1.8B $3.7B $3.1B --
 
Levered Free Cash Flow $390M $400.7M $169.9M $672.8M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 1.82% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.48% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.55% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock